Company Valuation: LACROIX Group

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 201.8 125.9 139.5 44.01 54.48 77.92 - -
Change - -37.61% 10.82% -68.45% 23.78% 43.04% - -
Enterprise Value (EV) 1 306.5 266.3 254.1 158.5 143.2 150.3 137.1 129.8
Change - -13.1% -4.6% -37.62% -9.67% 5.01% -8.78% -5.32%
P/E 8.1x 10.6x 32.7x -1.3x -1.37x 11.8x 4.29x 3.63x
PBR 1.31x 1.07x 0.78x 0.32x 0.61x 0.79x 0.68x 0.6x
PEG - -0.2x -0.5x 0x -0.1x -0x 0x 0.2x
Capitalization / Revenue 0.4x 0.18x 0.18x 0.07x 0.12x 0.17x 0.16x 0.15x
EV / Revenue 0.61x 0.38x 0.33x 0.25x 0.32x 0.33x 0.28x 0.25x
EV / EBITDA 9.91x 6.02x 6.11x 6.23x 4.2x 3.55x 3.23x 2.77x
EV / EBIT 17.8x 12.3x 14.2x 30.8x 6.78x 5.22x 4.76x 3.93x
EV / FCF -12x -14.8x 13.1x 12.6x 4.64x 7.79x 8.79x 9.55x
FCF Yield -8.36% -6.78% 7.65% 7.95% 21.5% 12.8% 11.4% 10.5%
Dividend per Share 2 0.85 0.8 0.7 - - 0.49 1.35 1.59
Rate of return 1.97% 2.97% 2.35% - - 2.97% 8.18% 9.64%
EPS 2 5.32 2.53 0.91 -7.21 -8.45 1.404 3.85 4.54
Distribution rate 16% 31.6% 76.9% - - 34.9% 35.1% 35%
Net sales 1 501.4 707.8 761.2 635.6 445.5 459.6 485.6 511.3
EBITDA 1 30.94 44.26 41.55 25.45 34.1 42.4 42.4 46.8
EBIT 1 17.2 21.7 17.85 5.151 21.1 28.8 28.8 33
Net income 1 21.61 11.9 4.268 -33.76 -39.7 6.6 18 21.2
Net Debt 1 104.7 140.4 114.6 114.5 88.68 72.4 59.2 51.9
Reference price 2 43.10 26.90 29.80 9.40 11.60 16.50 16.50 16.50
Nbr of stocks (in thousands) 4,682 4,680 4,682 4,682 4,696 4,723 - -
Announcement Date 23/03/22 28/03/23 02/04/24 31/03/25 31/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.75x0.33x3.55x2.97% 8.73Cr
24.85x2.95x16.13x2.07% 23TCr
12.47x1.37x6.45x4.06% 17TCr
25.07x3.25x14.87x1.94% 15TCr
32.6x4.86x20.42x1.21% 14TCr
35.8x4.5x20.94x1.25% 11TCr
33.84x5.45x18.96x1.33% 9.26TCr
30.68x3.82x20.51x1.11% 8.87TCr
27.31x3.86x19.29x1.06% 9.05TCr
35.35x5.82x23.2x0.11% 8.63TCr
Average 26.97x 3.62x 16.43x 1.71% 11.61TCr
Weighted average by Cap. 27.19x 3.69x 16.87x 1.8%

Y-o-Y evolution of P/E

Valuation ratios - P/E - LACROIX Group

Historical PBR trend

Valuation ratios - PBR - LACROIX Group

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - LACROIX Group

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - LACROIX Group


Year-on-year evolution of the Yield

Valuation ratios - Yield - LACROIX Group
  1. Stock Market
  2. Stocks
  3. LACR Stock
  4. Valuation LACROIX Group